Property Info
- MLS GC532442
- Unit No 160
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1154
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield8% | Annual Rent$17,640.00 | Property Taxes$3,582.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,640.00 $1,470.00 / mo | $88,200.00 $1,470.00 / mo | $176,400.00 $1,470.00 / mo | |||
| Estimated Expenses | $3,582.00 | $17,910.00 | $35,820.00 | |||
| Net Cash Flow | $14,058.00 | $70,290.00 | $140,580.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |